Valuation OPAP

Stocks

Real-time Estimate Tradegate Other stock markets 09:41:45 07/07/26 pm AEST			5-day change	1st Jan Change
14.14 ^EUR	-0.26%		+2.01%	-25.65%

06:10pm	Czech finance sets its sights on Italy, more than EUR2.6bn invested	AN
11/06	Allwyn AG Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2025	2026	2027	2028
Market Cap ¹	7,068	11,266	-	-
Change	-	59.39%	-	-
Enterprise Value (EV) ¹	7,068	18,089	17,966	17,689
Change	-	155.92%	-0.68%	-1.54%
P/E	-	25x	17.8x	14.2x
PBR	-	-4.48x	-8.44x	-12.6x
PEG	-	-	0.4x	0.6x
Capitalization / Revenue	0.79x	1.08x	1.02x	0.97x
EV / Revenue	0.79x	1.74x	1.63x	1.52x
EV / EBITDA	-	9.8x	8.91x	8.15x
EV / EBIT	-	11.8x	9.59x	8.74x
EV / FCF	-	25.8x	16.9x	15x
FCF Yield	-	3.88%	5.92%	6.67%
Dividend per Share ²	-	1	1.012	1.063
Rate of return	-	7.05%	7.14%	7.5%
EPS ²	-	0.5664	0.7955	0.996
Distribution rate	-	177%	127%	107%
Net sales ¹	8,991	10,384	11,052	11,656
EBITDA ¹	-	1,846	2,016	2,171
EBIT ¹	-	1,534	1,874	2,025
Net income ¹	732	616.8	694.7	819.5
Net Debt ¹	-	6,823	6,700	6,423
Reference price ²	19.10	14.18	14.18	14.18
Nbr of stocks (in thousands)	370,063	794,759	-	-
Announcement Date	19/3/26	-	-	-

¹EUR in Million²EUR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
OPAP	-	1.74x	9.8x	-	12.86B
ARISTOCRAT LEISURE LIMITED	24.09x	6.21x	14.55x	1.63%	25.69B
FLUTTER ENTERTAINMENT PLC	46.48x	1.59x	10.27x	-.--%	18.62B
GALAXY ENTERTAINMENT GROUP LIMITED	11.81x	1.95x	6.86x	5.29%	16.95B
SANDS CHINA LTD.	11.46x	2.27x	7.91x	7.59%	13.8B
EVOLUTION AB	11.28x	5.07x	7.75x	4.58%	13.35B
DRAFTKINGS INC.	95.64x	1.99x	17.45x	-.--%	13B
THE LOTTERY CORPORATION LIMITED	34.23x	3.79x	18.85x	3%	8.38B
SUPER GROUP (SGHC) LIMITED	16.93x	2.68x	10.01x	2.22%	7.45B
LOTTOMATICA GROUP S.P.A.	17.65x	3.37x	8.45x	2.2%	6.92B
Average	29.95x	3.07x	11.19x	2.94%	13.7B
Weighted average by Cap.	30.38x	3.24x	11.23x	2.85%